[SUNREIT] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
09-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 29.7%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 525,168 464,714 517,761 434,740 424,154 390,332 383,428 4.28%
PBT 260,621 272,736 179,291 215,263 220,578 205,642 200,799 3.53%
Tax 0 0 0 -6,895 0 0 0 -
NP 260,621 272,736 179,291 208,368 220,578 205,642 200,799 3.53%
-
NP to SH 260,621 272,736 179,291 208,368 220,578 205,642 200,799 3.53%
-
Tax Rate 0.00% 0.00% 0.00% 3.20% 0.00% 0.00% 0.00% -
Total Cost 264,547 191,978 338,470 226,372 203,576 184,690 182,629 5.06%
-
Net Worth 5,017,000 5,053,646 5,077,962 4,283,321 4,145,786 3,992,347 3,924,547 3.32%
Dividend
30/09/23 30/09/22 30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 158,226 144,526 113,018 215,285 218,524 203,799 207,560 -3.55%
Div Payout % 60.71% 52.99% 63.04% 103.32% 99.07% 99.10% 103.37% -
Equity
30/09/23 30/09/22 30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 5,017,000 5,053,646 5,077,962 4,283,321 4,145,786 3,992,347 3,924,547 3.32%
NOSH 3,424,807 3,424,807 3,424,807 2,945,078 2,945,078 2,945,078 2,939,956 2.05%
Ratio Analysis
30/09/23 30/09/22 30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 49.63% 58.69% 34.63% 47.93% 52.00% 52.68% 52.37% -
ROE 5.19% 5.40% 3.53% 4.86% 5.32% 5.15% 5.12% -
Per Share
30/09/23 30/09/22 30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 15.33 13.57 15.12 14.76 14.40 13.25 13.04 2.17%
EPS 7.17 7.53 4.67 7.07 7.47 6.98 6.83 0.64%
DPS 4.62 4.22 3.30 7.31 7.42 6.92 7.06 -5.49%
NAPS 1.4649 1.4756 1.4827 1.4544 1.4077 1.3556 1.3349 1.24%
Adjusted Per Share Value based on latest NOSH - 3,424,807
30/09/23 30/09/22 30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 15.33 13.57 15.12 12.69 12.38 11.40 11.20 4.27%
EPS 7.17 7.53 4.67 6.08 6.44 6.00 5.86 2.72%
DPS 4.62 4.22 3.30 6.29 6.38 5.95 6.06 -3.55%
NAPS 1.4649 1.4756 1.4827 1.2507 1.2105 1.1657 1.1459 3.32%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 29/09/23 30/09/22 30/09/21 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.46 1.40 1.40 1.80 1.60 1.72 1.60 -
P/RPS 9.52 10.32 9.26 12.19 11.11 12.98 12.27 -3.32%
P/EPS 19.19 17.58 26.74 25.44 21.36 24.63 23.43 -2.62%
EY 5.21 5.69 3.74 3.93 4.68 4.06 4.27 2.68%
DY 3.16 3.01 2.36 4.06 4.64 4.02 4.41 -4.34%
P/NAPS 1.00 0.95 0.94 1.24 1.14 1.27 1.20 -2.40%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 16/11/23 17/11/22 09/11/21 02/05/19 03/05/18 03/05/17 27/04/16 -
Price 1.55 1.40 1.46 1.87 1.65 1.71 1.60 -
P/RPS 10.11 10.32 9.66 12.67 11.46 12.90 12.27 -2.54%
P/EPS 20.37 17.58 27.89 26.43 22.03 24.49 23.43 -1.84%
EY 4.91 5.69 3.59 3.78 4.54 4.08 4.27 1.87%
DY 2.98 3.01 2.26 3.91 4.50 4.05 4.41 -5.08%
P/NAPS 1.06 0.95 0.98 1.29 1.17 1.26 1.20 -1.63%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment